Unlock all features! Tap here to upgrade
This property might be a fair Airbnb investment with a projected 0.36% first-year return on $80,412 initial cash invested.
0.36%
Cash On Cash
6.83%
Cap Rate
1.11
DSCR
$3,419
Rent
$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,419 income − $3,395 expenses = $24 cash flow
Investment Breakdown
|
Purchase Price
$297k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$80,412
Downpayment
20%
$59,440
Closing costs
1%
$2,972
Rehab
0%
$0
Furnishing
6%
$18,000
Cashflow
Total Income
$3,419
Total Expenses
$3,395
Mortgage P&I
45%
$1,530
Property Taxes
3%
$112
Home Insurance
3%
$107
HOA
0%
$4
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855